	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£17,613	£17,688	£17,779	£17,873	£17,978	£88,930
Profit Before Tax	£1,635	£1,849	£2,246	£2,652	£3,164	£11,547
Profit After Tax	£1,325	£1,498	£1,819	£2,149	£2,563	£9,353
Change In Property Value	£6,900	£7,038	£14,358	£18,665	£19,598	£66,558
Net Return	£8,225	£8,536	£16,177	£20,813	£22,161	£75,911
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	69%